[STAR] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[STAR] STAR MEDIA GROUP BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -26.33%
YoY- -5.29%
Quarter Report
Latest QR
Upcoming QR
STAR's Result
STAR's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 299,445 229,976 301,346 244,042 294,254 228,026 296,909 0.56%
PBT 58,557 44,791 67,167 52,718 75,727 54,919 75,171 -15.35%
Tax -12,899 -15,269 -15,478 -14,965 -17,907 -16,869 -18,550 -21.52%
NP 45,658 29,522 51,689 37,753 57,820 38,050 56,621 -13.37%
-
NP to SH 44,242 32,454 50,435 40,706 55,254 40,270 54,054 -12.51%
-
Tax Rate 22.03% 34.09% 23.04% 28.39% 23.65% 30.72% 24.68% -
Total Cost 253,787 200,454 249,657 206,289 236,434 189,976 240,288 3.71%
-
Net Worth 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 4.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 66,473 - 66,459 - 66,482 - 66,459 0.01%
Div Payout % 150.25% - 131.77% - 120.32% - 122.95% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,078,352 1,027,586 1,063,344 1,019,496 1,041,552 982,735 1,011,666 4.35%
NOSH 738,597 739,271 738,433 738,765 738,689 738,899 738,442 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.25% 12.84% 17.15% 15.47% 19.65% 16.69% 19.07% -
ROE 4.10% 3.16% 4.74% 3.99% 5.30% 4.10% 5.34% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.54 31.11 40.81 33.03 39.83 30.86 40.21 0.54%
EPS 5.99 4.39 6.83 5.51 7.48 5.45 7.32 -12.52%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.46 1.39 1.44 1.38 1.41 1.33 1.37 4.33%
Adjusted Per Share Value based on latest NOSH - 738,765
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.54 31.14 40.80 33.04 39.84 30.87 40.20 0.56%
EPS 5.99 4.39 6.83 5.51 7.48 5.45 7.32 -12.52%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 1.4601 1.3913 1.4397 1.3804 1.4102 1.3306 1.3698 4.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.18 3.28 3.15 3.15 3.40 3.50 3.31 -
P/RPS 7.84 10.54 7.72 9.54 8.54 11.34 8.23 -3.18%
P/EPS 53.09 74.72 46.12 57.17 45.45 64.22 45.22 11.30%
EY 1.88 1.34 2.17 1.75 2.20 1.56 2.21 -10.22%
DY 2.83 0.00 2.86 0.00 2.65 0.00 2.72 2.68%
P/NAPS 2.18 2.36 2.19 2.28 2.41 2.63 2.42 -6.73%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 23/05/12 27/02/12 23/11/11 18/08/11 26/05/11 23/02/11 -
Price 3.18 3.22 3.26 3.17 3.35 3.35 3.46 -
P/RPS 7.84 10.35 7.99 9.60 8.41 10.86 8.61 -6.06%
P/EPS 53.09 73.35 47.73 57.53 44.79 61.47 47.27 8.05%
EY 1.88 1.36 2.10 1.74 2.23 1.63 2.12 -7.70%
DY 2.83 0.00 2.76 0.00 2.69 0.00 2.60 5.81%
P/NAPS 2.18 2.32 2.26 2.30 2.38 2.52 2.53 -9.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment